Terraced B31 3 beds 1 bath

Sibdon Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,007

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£9,159	£9,187	£9,227	£9,267	£9,313	£46,153
Profit Before Tax	£2,049	£2,189	£2,434	£2,685	£2,997	£12,354
Profit After Tax	£1,660	£1,773	£1,972	£2,175	£2,428	£10,007
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,410	£6,642	£10,954	£13,648	£15,632	£53,286
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	24%	27%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change